Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.51% first-year return on $257k initial cash invested.
-19.51%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$3,340
Rent
-$4,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $7,517 expenses = $4,177 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$228k
Closing costs
1%
$11,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$7,517
Mortgage P&I
169%
$5,652
Property Taxes
7%
$246
Home Insurance
13%
$420
HOA
2%
$63
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367